| MRQ (2025-9-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash | 106.88M | 149.41M | 118.92M | 94.80M | 187.50M | |||
| Cash Equivalents | N/A | N/A | N/A | N/A | 187.52M | |||
| Receivables | 2.54M | 2.03M | 1.27M | 56.60M | 300.00K | |||
| Other Current Assets | 1.90M | 3.10M | 1.32M | 3.00M | 3.70M | |||
| Total Current Assets | 111.33M | 153.84M | 120.99M | 154.50M | 191.50M | |||
| Non-Current Assets | ||||||||
| PPE Net | 13.02M | 14.11M | 16.90M | 16.20M | 17.50M | |||
| Investments And Advances | N/A | 0.00 | 0.00 | 600.00K | 600.00K | |||
| Intangibles | N/A | N/A | N/A | N/A | N/A | |||
| Total Non-Current Assets | 13.02M | 14.11M | 16.90M | 16.80M | 18.10M | |||
| TOTAL ASSETS | 124.35M | 167.96M | 137.88M | 171.30M | 209.60M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Current Portion Of LT Debt. | 6.47M | 6.15M | 1.61M | 3.90M | 6.30M | |||
| Accrued Expenses | 121.00K | 1.48M | 1.66M | 1.10M | 1.20M | |||
| Accounts Payable | 305.00K | 16.00K | 1.54M | 400.00K | 200.00K | |||
| Other Current Liabilities | 26.24M | 31.26M | 29.39M | 15.70M | 19.90M | |||
| Total Current Liabilities | 33.14M | 38.90M | 34.20M | 21.10M | 27.60M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 10.02M | 11.07M | 18.12M | 18.10M | 54.10M | |||
| Other Non-Current Liabilities | 24.13M | 29.43M | 44.17M | 67.00M | 14.70M | |||
| Total Non-Current Liabilities | 34.14M | 40.50M | 62.29M | 84.70M | 68.10M | |||
| TOTAL LIABILITIES | 67.28M | 79.40M | 96.49M | 105.80M | 95.70M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -458.71M | -427.16M | -400.85M | -380.70M | -317.80M | |||
| Additional Paid In Capital | 488.19M | 488.12M | 416.26M | 415.90M | 401.30M | |||
| Minority Interest | N/A | 0.00 | 0.00 | -400.00K | -600.00K | |||
| Other Shareholders' Equity | 27.59M | 27.60M | 25.98M | 30.30M | 30.30M | |||
| Shares Outstanding | 107.71M | 107.71M | 84.25M | 84.20M | 74.90M | |||
| Tangible Book Value per Share | 0.53 | 0.82 | 0.49 | 0.78 | 1.52 | |||
| Total Shareholders' Equity | 57.07M | 88.56M | 41.39M | 65.50M | 113.80M | |||
| TOTAL LIABILITIES AND EQUITY | 124.35M | 167.96M | 137.88M | 171.30M | 209.60M | |||
| Statistics | ||||||||
| Debt/Equity | 0.18 | 0.12 | 0.44 | 0.28 | 0.48 | |||
| Current Ratio | 3.36 | 3.95 | 3.54 | 7.32 | 6.94 | |||
| Return On Assets (ROA) | -34.23% | -16.53% | -20.39% | -38.01% | -29.40% | |||
| Return On Equity (ROE) | -74.59% | -31.35% | -67.94% | -99.40% | -54.15% | |||
All data in EUR , ROIC based on taxRate of 0.21